Home

Boise Cascade Company Reports First Quarter 2025 Results

Boise Cascade Company ("Boise Cascade," the "Company," "we," or "our") (NYSE: BCC) today reported net income of $40.3 million, or $1.06 per share, on sales of $1.5 billion for the first quarter ended March 31, 2025, compared with net income of $104.1 million, or $2.61 per share, on sales of $1.6 billion for the first quarter ended March 31, 2024.

“We delivered solid results during the quarter when considering an environment influenced by constrained demand, difficult weather, and planned downtime at our Oakdale veneer and plywood mill. I am proud of how our team remained both steady and agile in the face of these challenges while continuing to deliver superior value to our customer and vendor partners,” stated Nate Jorgensen, CEO. “As we move through the second quarter and better understand the underlying demand for 2025, we will be prepared and flexible as the economic situation changes. In addition, our strong balance sheet positions us to stay committed to our ongoing strategic investments and make decisions supported by our constructive view of the long-term demand drivers underlying residential construction.”

First Quarter 2025 Highlights

 

1Q 2025

1Q 2024

% change

 

(in thousands, except per-share data and percentages)

Consolidated Results

 

 

 

Sales

$

1,536,494

$

1,645,420

(7

)%

Net income

 

40,348

 

104,124

(61

)%

Net income per common share - diluted

 

1.06

 

2.61

(59

)%

Adjusted EBITDA 1

 

91,607

 

168,496

(46

)%

Segment Results

 

 

 

Wood Products sales

$

415,845

$

468,928

(11

)%

Wood Products income

 

17,709

 

71,238

(75

)%

Wood Products EBITDA 1

 

40,195

 

95,622

(58

)%

Building Materials Distribution sales

 

1,407,116

 

1,505,021

(7

)%

Building Materials Distribution income

 

48,417

 

72,463

(33

)%

Building Materials Distribution EBITDA 1

 

62,779

 

83,570

(25

)%

 

1 For reconciliations of non-GAAP measures, see summary notes at the end of this press release.

In first quarter 2025, total U.S. housing starts and single-family housing starts decreased 2% and 6%, respectively, compared to the same period in 2024. Single-family housing starts are the key demand driver for our sales.

Wood Products

Wood Products' sales, including sales to Building Materials Distribution (BMD), decreased $53.1 million, or 11%, to $415.8 million for the three months ended March 31, 2025, from $468.9 million for the three months ended March 31, 2024. The decrease in sales was driven by lower sales prices and sales volumes for LVL and I-joists (collectively referred to as EWP). In addition, lower plywood sales prices and sales volumes also contributed to the decrease in sales. Wood Products' segment income decreased $53.5 million to $17.7 million for the three months ended March 31, 2025, from $71.2 million for the three months ended March 31, 2024. The decrease in segment income was due primarily to lower EWP and plywood sales prices, as well as higher per-unit conversion costs as a result of downtime to complete the modernization projects at our Oakdale, Louisiana veneer and plywood mill.

Comparative average net selling prices and sales volume changes for EWP and plywood are as follows:

 

1Q 2025 vs. 1Q 2024

1Q 2025 vs. 4Q 2024

 

 

 

Average Net Selling Prices

 

 

LVL

(9)%

(3)%

I-joists

(9)%

(3)%

Plywood

(10)%

(3)%

Sales Volumes

 

 

LVL

(3)%

1%

I-joists

(3)%

3%

Plywood

(2)%

(2)%

Building Materials Distribution

BMD's sales decreased $97.9 million, or 7%, to $1,407.1 million for the three months ended March 31, 2025, from $1,505.0 million for the three months ended March 31, 2024. Compared with the same quarter in the prior year, the decrease in sales was driven by a decrease in sales volume and sales price of 5% and 2%, respectively. By product line, commodity sales decreased 7%, general line product sales decreased 3%, and EWP sales (substantially all of which are sourced through our Wood Products segment) decreased 13%. BMD segment income decreased $24.0 million to $48.4 million for the three months ended March 31, 2025, from $72.5 million for the three months ended March 31, 2024. The decrease in segment income was driven by a gross margin decrease of $20.4 million, resulting primarily from lower sales volumes and decreased margins on commodity and EWP products. In addition, depreciation and amortization expense increased $3.3 million.

Balance Sheet and Liquidity

Boise Cascade ended first quarter 2025 with $561.8 million of cash and cash equivalents and $395.7 million of undrawn committed bank line availability, for total available liquidity of $957.5 million. The Company had $450.0 million of outstanding debt at March 31, 2025.

Capital Allocation

We expect capital expenditures in 2025, excluding potential acquisition spending, to total approximately $220 million to $240 million. This level of capital expenditures could increase or decrease as a result of several factors, including acquisitions, efforts to further accelerate organic growth, exercise of lease purchase options, our financial results, future economic conditions, availability of engineering and construction resources, and timing and availability of equipment purchases.

For the three months ended March 31, 2025, the Company paid $10.5 million in common stock dividends. On May 1, 2025, our board of directors declared a quarterly dividend of $0.21 per share on our common stock, payable on June 18, 2025, to stockholders of record on June 2, 2025.

For the three months ended March 31, 2025, the Company paid $53.9 million for the repurchase of approximately 482,700 shares of our common stock. In April 2025, the Company repurchased an additional 179,445 shares of our common stock at a cost of approximately $17 million. Subsequent to these share repurchases, there were approximately 1.1 million shares available for repurchase under our existing share repurchase program.

Outlook

Demand for the products we manufacture, as well as the products we purchase and distribute, is correlated with new residential construction, residential repair-and-remodeling activity, and light commercial construction. Residential construction, particularly new single-family construction, is the key demand driver for the products we manufacture and distribute. Over the past quarter, the operating environment was challenged. In addition to seasonally slower activity, consumer and homebuilder sentiment was dampened due to significant macroeconomic uncertainties and elevated mortgage rates. Given the current environment, 2025 end market demand expectations are difficult to predict, with most forecasts for housing starts ranging between flat to mid-single digit year-over-year declines. Ultimately, the level and expectations for mortgage rates, home affordability, home equity levels, home size, levels of new and existing home inventory for sale, unemployment levels, consumer confidence, and other factors will influence the near-term demand environment. Long term demand drivers for residential construction, characterized by an undersupply in housing units, aging U.S. housing stock, and elevated levels of homeowner equity remain in place.

As a manufacturer of certain commodity products, we have sales and profitability exposure to declines in commodity product prices and rising input costs. Our distribution business purchases and resells a broad mix of products with periods of increasing prices providing the opportunity for higher sales and increased margins, while declining price environments expose us to declines in sales and profitability. Future product pricing, particularly commodity products pricing and input costs, may be volatile in response to economic uncertainties, industry operating rates, supply-related disruptions, imposition of tariffs, transportation constraints or disruptions, net import and export activity, inventory levels in various distribution channels, and seasonal demand patterns. In addition, EWP volumes will continue to be influenced by changes in new single-family housing starts and we expect modest EWP price erosion in the second quarter.

About Boise Cascade

Boise Cascade Company is one of the largest producers of engineered wood products and plywood in North America and a leading U.S. wholesale distributor of building products. For more information, please visit the Company's website at www.bc.com.

Webcast and Conference Call

Boise Cascade will host a webcast and conference call to discuss first quarter earnings on Tuesday, May 6, 2025, at 9:30 a.m. Eastern.

To join the webcast, go to the Investors section of our website at www.bc.com/investors and select the Event Calendar link. Analysts and investors who wish to ask questions during the Q&A session can register for the call here.

The archived webcast will be available in the Investors section of Boise Cascade's website.

Use of Non-GAAP Financial Measures

We refer to the terms EBITDA, Adjusted EBITDA and Segment EBITDA in this earnings release and the accompanying Quarterly Statistical Information as supplemental measures of our performance and liquidity that are not required by or presented in accordance with generally accepted accounting principles in the United States (GAAP). We define EBITDA as income before interest (interest expense and interest income), income taxes, and depreciation and amortization. Additionally, we disclose Adjusted EBITDA, which further adjusts EBITDA to exclude the change in fair value of interest rate swaps. We also disclose Segment EBITDA, which is segment income before depreciation and amortization.

We believe EBITDA, Adjusted EBITDA and Segment EBITDA are meaningful measures because they present a transparent view of our recurring operating performance and allow management to readily view operating trends, perform analytical comparisons, and identify strategies to improve operating performance. We also believe EBITDA, Adjusted EBITDA and Segment EBITDA are useful to investors because they provide a means to evaluate the operating performance of our segments and our Company on an ongoing basis using criteria that are used by our management and because they are frequently used by investors and other interested parties when comparing companies in our industry that have different financing and capital structures and/or tax rates. EBITDA, Adjusted EBITDA and Segment EBITDA, however, are not measures of our liquidity or financial performance under GAAP and should not be considered as alternatives to net income, income from operations, or any other performance measure derived in accordance with GAAP or as alternatives to cash flow from operating activities as a measure of our liquidity. The use of EBITDA, Adjusted EBITDA and Segment EBITDA instead of net income or segment income have limitations as analytical tools, including: the inability to determine profitability; the exclusion of interest expense, interest income, and associated significant cash requirements; and the exclusion of depreciation and amortization, which represent unavoidable operating costs. Management compensates for these limitations by relying on our GAAP results. Our measures of EBITDA, Adjusted EBITDA and Segment EBITDA are not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation. For a reconciliation of net income to EBITDA and Adjusted EBITDA and segment income to Segment EBITDA, please see the section titled, "Summary Notes to Consolidated Financial Statements and Segment Information" below.

Forward-Looking Statements

This press release includes statements about our expectations of future operational and financial performance that are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, but not limited to, statements regarding our outlook. Statements preceded or followed by, or that otherwise include, the words "believes," "expects," "anticipates," "intends," "project," "estimates," "plans," "forecast," "is likely to," and similar expressions or future or conditional verbs such as "will," "may," "would," "should," and "could" are generally forward-looking in nature and not historical facts. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. The accuracy of such statements is subject to a number of risks, uncertainties, and assumptions that could cause our actual results to differ materially from those projected, including, but not limited to, prices for building products, changes in the competitive position of our products, commodity input costs, the effect of general economic conditions, mortgage rates and availability, housing demand, housing vacancy rates, governmental regulations, unforeseen production disruptions, as well as natural disasters. These and other factors that could cause actual results to differ materially from such forward-looking statements are discussed in greater detail in our filings with the Securities and Exchange Commission. Forward-looking statements speak only as of the date of this press release. We undertake no obligation to revise them in light of new information. Finally, we undertake no obligation to review or confirm analyst expectations or estimates that might be derived from this release.

Boise Cascade Company

Consolidated Statements of Operations

(in thousands, except per-share data) (unaudited)

 

 

Three Months Ended

 

March 31

December 31, 2024

 

2025

2024

 

 

 

 

Sales

$

1,536,494

 

$

1,645,420

 

$

1,567,480

 

 

 

 

 

Costs and expenses

 

 

 

Materials, labor, and other operating expenses (excluding depreciation)

 

1,276,183

 

 

1,307,439

 

 

1,269,769

 

Depreciation and amortization

 

37,121

 

 

35,850

 

 

37,035

 

Selling and distribution expenses

 

143,648

 

 

144,110

 

 

143,512

 

General and administrative expenses

 

24,997

 

 

25,117

 

 

25,085

 

Other (income) expense, net

 

26

 

 

(78

)

 

(640

)

 

 

1,481,975

 

 

1,512,438

 

 

1,474,761

 

 

 

 

 

Income from operations

 

54,519

 

 

132,982

 

 

92,719

 

 

 

 

 

Foreign currency exchange loss

 

 

 

(299

)

 

(1,061

)

Pension expense (excluding service costs)

 

(33

)

 

(37

)

 

(38

)

Interest expense

 

(5,312

)

 

(6,070

)

 

(5,810

)

Interest income

 

5,510

 

 

10,597

 

 

7,831

 

Change in fair value of interest rate swaps

 

(490

)

 

(220

)

 

(465

)

 

 

(325

)

 

3,971

 

 

457

 

 

 

 

 

Income before income taxes

 

54,194

 

 

136,953

 

 

93,176

 

Income tax provision

 

(13,846

)

 

(32,829

)

 

(24,276

)

Net income

$

40,348

 

$

104,124

 

$

68,900

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

Basic

 

38,017

 

 

39,608

 

 

38,490

 

Diluted

 

38,215

 

 

39,956

 

 

38,735

 

 

 

 

 

Net income per common share:

 

 

 

Basic

$

1.06

 

$

2.63

 

$

1.79

 

Diluted

$

1.06

 

$

2.61

 

$

1.78

 

 

 

 

 

Dividends declared per common share

$

0.21

 

$

0.20

 

$

0.21

 

Wood Products Segment

Statements of Operations

(in thousands, except percentages) (unaudited)

 

 

Three Months Ended

 

March 31

December 31, 2024

 

2025

2024

 

 

 

 

Segment sales

$

415,845

 

$

468,928

 

$

419,670

 

 

 

 

 

Costs and expenses

 

 

 

Materials, labor, and other operating expenses (excluding depreciation)

 

362,246

 

 

357,721

 

 

348,601

 

Depreciation and amortization

 

22,486

 

 

24,384

 

 

22,998

 

Selling and distribution expenses

 

10,603

 

 

10,551

 

 

11,016

 

General and administrative expenses

 

3,313

 

 

5,020

 

 

3,394

 

Other (income) expense, net

 

(512

)

 

14

 

 

78

 

 

 

398,136

 

 

397,690

 

 

386,087

 

 

 

 

 

Segment income

$

17,709

 

$

71,238

 

$

33,583

 

 

 

 

 

 

(percentage of sales)

 

 

 

 

Segment sales

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

Costs and expenses

 

 

 

Materials, labor, and other operating expenses (excluding depreciation)

 

87.1

%

 

76.3

%

 

83.1

%

Depreciation and amortization

 

5.4

%

 

5.2

%

 

5.5

%

Selling and distribution expenses

 

2.5

%

 

2.3

%

 

2.6

%

General and administrative expenses

 

0.8

%

 

1.1

%

 

0.8

%

Other (income) expense, net

 

(0.1

%)

 

%

 

%

 

 

95.7

%

 

84.8

%

 

92.0

%

 

 

 

 

Segment income

 

4.3

%

 

15.2

%

 

8.0

%

Building Materials Distribution Segment

Statements of Operations

(in thousands, except percentages) (unaudited)

 

 

Three Months Ended

 

March 31

December 31, 2024

 

2025

2024

 

 

 

 

Segment sales

$

1,407,116

 

$

1,505,021

 

$

1,438,785

 

 

 

 

 

Costs and expenses

 

 

 

Materials, labor, and other operating expenses (excluding depreciation)

 

1,200,940

 

 

1,278,421

 

 

1,212,013

 

Depreciation and amortization

 

14,362

 

 

11,107

 

 

13,758

 

Selling and distribution expenses

 

133,099

 

 

133,614

 

 

132,550

 

General and administrative expenses

 

9,765

 

 

9,534

 

 

10,482

 

Other (income) expense, net

 

533

 

 

(118

)

 

(719

)

 

 

1,358,699

 

 

1,432,558

 

 

1,368,084

 

 

 

 

 

Segment income

$

48,417

 

$

72,463

 

$

70,701

 

 

 

 

 

 

(percentage of sales)

 

 

 

 

Segment sales

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

Costs and expenses

 

 

 

Materials, labor, and other operating expenses (excluding depreciation)

 

85.3

%

 

84.9

%

 

84.2

%

Depreciation and amortization

 

1.0

%

 

0.7

%

 

1.0

%

Selling and distribution expenses

 

9.5

%

 

8.9

%

 

9.2

%

General and administrative expenses

 

0.7

%

 

0.6

%

 

0.7

%

Other (income) expense, net

 

%

 

%

 

%

 

 

96.6

%

 

95.2

%

 

95.1

%

 

 

 

 

Segment income

 

3.4

%

 

4.8

%

 

4.9

%

Segment Information

(in thousands) (unaudited)

 

 

Three Months Ended

 

March 31

December 31, 2024

 

2025

2024

Segment sales

 

 

 

Wood Products

$

415,845

 

$

468,928

 

$

419,670

 

Building Materials Distribution

 

1,407,116

 

 

1,505,021

 

 

1,438,785

 

Intersegment eliminations

 

(286,467

)

 

(328,529

)

 

(290,975

)

Total net sales

$

1,536,494

 

$

1,645,420

 

$

1,567,480

 

 

 

 

 

Segment income

 

 

 

Wood Products

$

17,709

 

$

71,238

 

$

33,583

 

Building Materials Distribution

 

48,417

 

 

72,463

 

 

70,701

 

Total segment income

 

66,126

 

 

143,701

 

 

104,284

 

Unallocated corporate costs

 

(11,607

)

 

(10,719

)

 

(11,565

)

Income from operations

$

54,519

 

$

132,982

 

$

92,719

 

 

 

 

 

Segment EBITDA

 

 

 

Wood Products

$

40,195

 

$

95,622

 

$

56,581

 

Building Materials Distribution

 

62,779

 

 

83,570

 

 

84,459

 

 

See accompanying summary notes to consolidated financial statements and segment information.

Boise Cascade Company

Consolidated Balance Sheets

(in thousands) (unaudited)

 

 

March 31, 2025

December 31, 2024

 

 

ASSETS

 

 

 

 

 

Current

 

 

Cash and cash equivalents

$

561,781

$

713,260

Receivables

 

 

Trade, less allowances of $3,335 and $5,506

 

450,664

 

321,820

Related parties

 

174

 

173

Other

 

23,379

 

22,772

Inventories

 

921,434

 

803,296

Prepaid expenses and other

 

22,092

 

24,747

Total current assets

 

1,979,524

 

1,886,068

 

 

 

Property and equipment, net

 

1,075,466

 

1,047,083

Operating lease right-of-use assets

 

47,412

 

49,673

Finance lease right-of-use assets

 

21,528

 

22,128

Timber deposits

 

6,865

 

6,916

Goodwill

 

171,945

 

171,945

Intangible assets, net

 

167,941

 

173,027

Deferred income taxes

 

3,561

 

3,705

Other assets

 

7,402

 

8,838

Total assets

$

3,481,644

$

3,369,383

Boise Cascade Company

Consolidated Balance Sheets (continued)

(in thousands, except per-share data) (unaudited)

 

 

March 31, 2025

December 31, 2024

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

Current

 

 

Accounts payable

 

 

Trade

$

511,292

 

$

297,676

 

Related parties

 

1,406

 

 

1,315

 

Accrued liabilities

 

 

Compensation and benefits

 

71,187

 

 

127,415

 

Income taxes payable

 

5,469

 

 

 

Interest payable

 

5,072

 

 

9,957

 

Other

 

108,033

 

 

127,653

 

Total current liabilities

 

702,459

 

 

564,016

 

 

 

 

Debt

 

 

Long-term debt, net

 

446,389

 

 

446,167

 

 

 

 

Other

 

 

Compensation and benefits

 

39,016

 

 

42,006

 

Operating lease liabilities, net of current portion

 

41,164

 

 

43,174

 

Finance lease liabilities, net of current portion

 

26,473

 

 

26,883

 

Deferred income taxes

 

79,450

 

 

78,849

 

Other long-term liabilities

 

19,616

 

 

17,014

 

 

 

205,719

 

 

207,926

 

 

 

 

Commitments and contingent liabilities

 

 

 

 

 

Stockholders' equity

 

 

Preferred stock, $0.01 par value per share; 50,000 shares authorized, no shares issued and outstanding

 

 

 

 

Common stock, $0.01 par value per share; 300,000 shares authorized, 45,248 and 45,139 shares issued, respectively

 

452

 

 

451

 

Treasury stock, 7,439 and 6,956 shares at cost, respectively

 

(396,284

)

 

(341,974

)

Additional paid-in capital

 

562,859

 

 

565,041

 

Accumulated other comprehensive loss

 

(454

)

 

(460

)

Retained earnings

 

1,960,504

 

 

1,928,216

 

Total stockholders' equity

 

2,127,077

 

 

2,151,274

 

Total liabilities and stockholders' equity

$

3,481,644

 

$

3,369,383

 

Boise Cascade Company

Consolidated Statements of Cash Flows

(in thousands) (unaudited)

 

 

Three Months Ended March 31

 

2025

2024

Cash provided by (used for) operations

 

 

Net income

$

40,348

 

$

104,124

 

Items in net income not using (providing) cash

 

 

Depreciation and amortization, including deferred financing costs and other

 

37,960

 

 

36,621

 

Stock-based compensation

 

3,757

 

 

4,105

 

Pension expense

 

33

 

 

37

 

Deferred income taxes

 

741

 

 

5,062

 

Change in fair value of interest rate swaps

 

490

 

 

220

 

Other

 

(821

)

 

55

 

Decrease (increase) in working capital, net of acquisitions

 

 

Receivables

 

(129,683

)

 

(119,235

)

Inventories

 

(118,138

)

 

(103,331

)

Prepaid expenses and other

 

(3,786

)

 

(1,689

)

Accounts payable and accrued liabilities

 

127,935

 

 

75,041

 

Income taxes payable

 

11,654

 

 

25,834

 

Other

 

1,034

 

 

618

 

Net cash provided by (used for) operations

 

(28,476

)

 

27,462

 

 

 

 

Cash provided by (used for) investment

 

 

Expenditures for property and equipment

 

(53,205

)

 

(34,330

)

Acquisitions of businesses and facilities, net of cash acquired

 

 

 

(3,387

)

Proceeds from sales of assets and other

 

980

 

 

559

 

Net cash used for investment

 

(52,225

)

 

(37,158

)

 

 

 

Cash provided by (used for) financing

 

 

Treasury stock purchased

 

(53,884

)

 

(26,971

)

Dividends paid on common stock

 

(10,485

)

 

(11,205

)

Tax withholding payments on stock-based awards

 

(5,907

)

 

(10,980

)

Other

 

(502

)

 

(475

)

Net cash used for financing

 

(70,778

)

 

(49,631

)

 

 

 

Net decrease in cash and cash equivalents

 

(151,479

)

 

(59,327

)

 

 

 

Balance at beginning of the period

 

713,260

 

 

949,574

 

 

 

 

Balance at end of the period

$

561,781

 

$

890,247

 

Summary Notes to Consolidated Financial Statements and Segment Information

The Consolidated Statements of Operations, Segment Statements of Operations, Consolidated Balance Sheets, Consolidated Statements of Cash Flows, and Segment Information presented herein do not include the notes accompanying the Company's Consolidated Financial Statements and should be read in conjunction with the Company’s 2024 Form 10-K and the Company's other filings with the Securities and Exchange Commission. Net income for all periods presented involved estimates and accruals.

EBITDA represents income before interest (interest expense and interest income), income taxes, and depreciation and amortization. Additionally, we disclose Adjusted EBITDA, which further adjusts EBITDA to exclude the change in fair value of interest rate swaps. The following table reconciles net income to EBITDA and Adjusted EBITDA for the three months ended March 31, 2025 and 2024, and December 31, 2024:

 

Three Months Ended

 

March 31

December 31, 2024

 

2025

2024

 

(in thousands)

Net income

$

40,348

 

$

104,124

 

$

68,900

 

Interest expense

 

5,312

 

 

6,070

 

 

5,810

 

Interest income

 

(5,510

)

 

(10,597

)

 

(7,831

)

Income tax provision

 

13,846

 

 

32,829

 

 

24,276

 

Depreciation and amortization

 

37,121

 

 

35,850

 

 

37,035

 

EBITDA

 

91,117

 

 

168,276

 

 

128,190

 

Change in fair value of interest rate swaps

 

490

 

 

220

 

 

465

 

Adjusted EBITDA

$

91,607

 

$

168,496

 

$

128,655

 

The following table reconciles segment income and unallocated corporate costs to Segment EBITDA, EBITDA and Adjusted EBITDA for the three months ended March 31, 2025 and 2024, and December 31, 2024:

 

Three Months Ended

 

March 31

December 31, 2024

 

2025

2024

 

(in thousands)

Wood Products

 

 

 

Segment income

$

17,709

 

$

71,238

 

$

33,583

 

Depreciation and amortization

 

22,486

 

 

24,384

 

 

22,998

 

Segment EBITDA

$

40,195

 

$

95,622

 

$

56,581

 

 

 

 

 

Building Materials Distribution

 

 

 

Segment income

$

48,417

 

$

72,463

 

$

70,701

 

Depreciation and amortization

 

14,362

 

 

11,107

 

 

13,758

 

Segment EBITDA

$

62,779

 

$

83,570

 

$

84,459

 

 

 

 

 

Corporate

 

 

 

Unallocated corporate costs

$

(11,607

)

$

(10,719

)

$

(11,565

)

Foreign currency exchange gain (loss)

 

 

 

(299

)

 

(1,061

)

Pension expense (excluding service costs)

 

(33

)

 

(37

)

 

(38

)

Change in fair value of interest rate swaps

 

(490

)

 

(220

)

 

(465

)

Depreciation and amortization

 

273

 

 

359

 

 

279

 

EBITDA

 

(11,857

)

 

(10,916

)

 

(12,850

)

Change in fair value of interest rate swaps

 

490

 

 

220

 

 

465

 

Corporate Adjusted EBITDA

$

(11,367

)

$

(10,696

)

$

(12,385

)

 

 

 

 

Total Company Adjusted EBITDA

$

91,607

 

$

168,496

 

$

128,655

 

 

Contacts